[APEX] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.57%
YoY- 22.23%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,829 48,368 51,564 51,369 53,652 55,414 58,140 -12.17%
PBT 38,073 18,604 20,936 23,504 25,708 25,844 28,968 19.92%
Tax -3,449 -3,436 -5,112 -5,148 -5,409 -6,246 -7,416 -39.88%
NP 34,624 15,168 15,824 18,356 20,298 19,598 21,552 37.05%
-
NP to SH 34,624 15,168 15,824 18,356 20,298 19,598 21,552 37.05%
-
Tax Rate 9.06% 18.47% 24.42% 21.90% 21.04% 24.17% 25.60% -
Total Cost 13,205 33,200 35,740 33,013 33,353 35,816 36,588 -49.21%
-
Net Worth 297,993 308,226 295,680 284,446 280,711 295,001 292,195 1.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 64,889 - 8,185 - - - -
Div Payout % - 427.81% - 44.59% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 297,993 308,226 295,680 284,446 280,711 295,001 292,195 1.31%
NOSH 202,716 202,780 203,917 204,637 204,899 206,294 207,230 -1.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 72.39% 31.36% 30.69% 35.73% 37.83% 35.37% 37.07% -
ROE 11.62% 4.92% 5.35% 6.45% 7.23% 6.64% 7.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.59 23.85 25.29 25.10 26.18 26.86 28.06 -10.89%
EPS 17.08 7.48 7.76 8.97 9.91 9.50 10.40 39.07%
DPS 0.00 32.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.47 1.52 1.45 1.39 1.37 1.43 1.41 2.80%
Adjusted Per Share Value based on latest NOSH - 204,705
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.77 24.04 25.63 25.53 26.66 27.54 28.89 -12.16%
EPS 17.21 7.54 7.86 9.12 10.09 9.74 10.71 37.07%
DPS 0.00 32.25 0.00 4.07 0.00 0.00 0.00 -
NAPS 1.4809 1.5318 1.4694 1.4136 1.395 1.466 1.4521 1.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.17 1.03 0.84 0.84 0.75 0.86 0.80 -
P/RPS 4.96 4.32 3.32 3.35 2.86 3.20 2.85 44.53%
P/EPS 6.85 13.77 10.82 9.36 7.57 9.05 7.69 -7.40%
EY 14.60 7.26 9.24 10.68 13.21 11.05 13.00 8.02%
DY 0.00 31.07 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.58 0.60 0.55 0.60 0.57 25.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 22/05/12 23/02/12 22/11/11 25/08/11 26/05/11 -
Price 1.13 1.24 0.80 0.80 0.81 0.77 0.83 -
P/RPS 4.79 5.20 3.16 3.19 3.09 2.87 2.96 37.71%
P/EPS 6.62 16.58 10.31 8.92 8.18 8.11 7.98 -11.68%
EY 15.12 6.03 9.70 11.21 12.23 12.34 12.53 13.30%
DY 0.00 25.81 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.55 0.58 0.59 0.54 0.59 19.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment